Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2013-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 26-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     -4.92%    YoY -     6.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 96,916 102,050 106,528 104,126 99,916 79,677 70,890 23.25%
  QoQ % -5.03% -4.20% 2.31% 4.21% 25.40% 12.39% -
  Horiz. % 136.71% 143.95% 150.27% 146.88% 140.94% 112.39% 100.00%
PBT 8,040 14,951 6,768 5,748 5,696 6,593 6,221 18.70%
  QoQ % -46.22% 120.91% 17.75% 0.91% -13.61% 5.97% -
  Horiz. % 129.23% 240.32% 108.79% 92.39% 91.56% 105.97% 100.00%
Tax 0 -5 -8 0 0 -6 32 -
  QoQ % 0.00% 37.50% 0.00% 0.00% 0.00% -118.75% -
  Horiz. % 0.00% -15.62% -25.00% 0.00% 0.00% -18.75% 100.00%
NP 8,040 14,946 6,760 5,748 5,696 6,587 6,253 18.29%
  QoQ % -46.21% 121.09% 17.61% 0.91% -13.53% 5.34% -
  Horiz. % 128.57% 239.01% 108.10% 91.92% 91.09% 105.34% 100.00%
NP to SH 5,972 14,028 6,786 5,800 6,100 7,358 6,210 -2.59%
  QoQ % -57.43% 106.70% 17.01% -4.92% -17.10% 18.47% -
  Horiz. % 96.16% 225.87% 109.27% 93.39% 98.22% 118.47% 100.00%
Tax Rate - % 0.03 % 0.12 % - % - % 0.09 % -0.51 % -
  QoQ % 0.00% -75.00% 0.00% 0.00% 0.00% 117.65% -
  Horiz. % 0.00% -5.88% -23.53% 0.00% 0.00% -17.65% 100.00%
Total Cost 88,876 87,104 99,768 98,378 94,220 73,090 64,637 23.72%
  QoQ % 2.03% -12.69% 1.41% 4.41% 28.91% 13.08% -
  Horiz. % 137.50% 134.76% 154.35% 152.20% 145.77% 113.08% 100.00%
Net Worth 215,489 98,954 184,737 129,247 88,776 89,882 100,294 66.74%
  QoQ % 117.77% -46.44% 42.93% 45.59% -1.23% -10.38% -
  Horiz. % 214.86% 98.66% 184.19% 128.87% 88.52% 89.62% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 215,489 98,954 184,737 129,247 88,776 89,882 100,294 66.74%
  QoQ % 117.77% -46.44% 42.93% 45.59% -1.23% -10.38% -
  Horiz. % 214.86% 98.66% 184.19% 128.87% 88.52% 89.62% 100.00%
NOSH 1,658,888 758,270 748,529 659,090 544,642 545,736 589,620 99.67%
  QoQ % 118.77% 1.30% 13.57% 21.01% -0.20% -7.44% -
  Horiz. % 281.35% 128.60% 126.95% 111.78% 92.37% 92.56% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.30 % 14.65 % 6.35 % 5.52 % 5.70 % 8.27 % 8.82 % -3.98%
  QoQ % -43.34% 130.71% 15.04% -3.16% -31.08% -6.24% -
  Horiz. % 94.10% 166.10% 72.00% 62.59% 64.63% 93.76% 100.00%
ROE 2.77 % 14.18 % 3.67 % 4.49 % 6.87 % 8.19 % 6.19 % -41.58%
  QoQ % -80.47% 286.38% -18.26% -34.64% -16.12% 32.31% -
  Horiz. % 44.75% 229.08% 59.29% 72.54% 110.99% 132.31% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 5.84 13.46 14.23 15.80 18.35 14.60 12.02 -38.28%
  QoQ % -56.61% -5.41% -9.94% -13.90% 25.68% 21.46% -
  Horiz. % 48.59% 111.98% 118.39% 131.45% 152.66% 121.46% 100.00%
EPS 0.36 1.85 0.91 0.88 1.12 1.27 1.05 -51.11%
  QoQ % -80.54% 103.30% 3.41% -21.43% -11.81% 20.95% -
  Horiz. % 34.29% 176.19% 86.67% 83.81% 106.67% 120.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1299 0.1305 0.2468 0.1961 0.1630 0.1647 0.1701 -16.49%
  QoQ % -0.46% -47.12% 25.85% 20.31% -1.03% -3.17% -
  Horiz. % 76.37% 76.72% 145.09% 115.29% 95.83% 96.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 3.54 3.72 3.89 3.80 3.64 2.91 2.59 23.23%
  QoQ % -4.84% -4.37% 2.37% 4.40% 25.09% 12.36% -
  Horiz. % 136.68% 143.63% 150.19% 146.72% 140.54% 112.36% 100.00%
EPS 0.22 0.51 0.25 0.21 0.22 0.27 0.23 -2.93%
  QoQ % -56.86% 104.00% 19.05% -4.55% -18.52% 17.39% -
  Horiz. % 95.65% 221.74% 108.70% 91.30% 95.65% 117.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0786 0.0361 0.0674 0.0471 0.0324 0.0328 0.0366 66.69%
  QoQ % 117.73% -46.44% 43.10% 45.37% -1.22% -10.38% -
  Horiz. % 214.75% 98.63% 184.15% 128.69% 88.52% 89.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.1200 0.1200 0.0800 0.0900 0.0850 0.0850 0.0950 -
P/RPS 2.05 0.89 0.56 0.57 0.46 0.58 0.79 89.17%
  QoQ % 130.34% 58.93% -1.75% 23.91% -20.69% -26.58% -
  Horiz. % 259.49% 112.66% 70.89% 72.15% 58.23% 73.42% 100.00%
P/EPS 33.33 6.49 8.82 10.23 7.59 6.30 9.02 139.58%
  QoQ % 413.56% -26.42% -13.78% 34.78% 20.48% -30.16% -
  Horiz. % 369.51% 71.95% 97.78% 113.41% 84.15% 69.84% 100.00%
EY 3.00 15.42 11.33 9.78 13.18 15.86 11.09 -58.27%
  QoQ % -80.54% 36.10% 15.85% -25.80% -16.90% 43.01% -
  Horiz. % 27.05% 139.04% 102.16% 88.19% 118.85% 143.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 0.92 0.32 0.46 0.52 0.52 0.56 39.36%
  QoQ % 0.00% 187.50% -30.43% -11.54% 0.00% -7.14% -
  Horiz. % 164.29% 164.29% 57.14% 82.14% 92.86% 92.86% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 -
Price 0.1250 0.1100 0.1300 0.0750 0.0850 0.0850 0.0850 -
P/RPS 2.14 0.82 0.91 0.47 0.46 0.58 0.71 109.08%
  QoQ % 160.98% -9.89% 93.62% 2.17% -20.69% -18.31% -
  Horiz. % 301.41% 115.49% 128.17% 66.20% 64.79% 81.69% 100.00%
P/EPS 34.72 5.95 14.34 8.52 7.59 6.30 8.07 165.24%
  QoQ % 483.53% -58.51% 68.31% 12.25% 20.48% -21.93% -
  Horiz. % 430.24% 73.73% 177.70% 105.58% 94.05% 78.07% 100.00%
EY 2.88 16.82 6.97 11.73 13.18 15.86 12.39 -62.30%
  QoQ % -82.88% 141.32% -40.58% -11.00% -16.90% 28.01% -
  Horiz. % 23.24% 135.75% 56.26% 94.67% 106.38% 128.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.84 0.53 0.38 0.52 0.52 0.50 54.66%
  QoQ % 14.29% 58.49% 39.47% -26.92% 0.00% 4.00% -
  Horiz. % 192.00% 168.00% 106.00% 76.00% 104.00% 104.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS